REMITLY GLOBAL, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.06 USD | +1.63% |
|
-2.43% | -7.00% |
| Apr. 26 | Remitly Global Insider Sold Shares Worth $378,101, According to a Recent SEC Filing | MT |
| Apr. 11 | Remitly Global Insider Sold Shares Worth $826,672, According to a Recent SEC Filing | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,384 | 1,954 | 3,596 | 3,475 | - | - |
| Enterprise Value (EV) 1 | 2,981 | 1,663 | 3,596 | 3,226 | 3,074 | 2,848 |
| P/E ratio | -87.4 x | -16.8 x | -29.9 x | -42.1 x | -137 x | 58.7 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 7.38 x | 2.99 x | 3.81 x | 2.8 x | 2.25 x | 1.89 x |
| EV / Revenue | 6.5 x | 2.54 x | 3.81 x | 2.59 x | 1.99 x | 1.55 x |
| EV / EBITDA | -283 x | -122 x | 80.9 x | 36.1 x | 18.9 x | 11.3 x |
| EV / FCF | -146 x | -14.8 x | -63.7 x | 10.2 x | 21.1 x | 15.3 x |
| FCF Yield | -0.68% | -6.76% | -1.57% | 9.8% | 4.75% | 6.53% |
| Price to Book | 7.05 x | 4 x | - | 7.26 x | 5.63 x | 4.42 x |
| Nbr of stocks (in thousands) | 164,106 | 170,664 | 185,158 | 192,438 | - | - |
| Reference price 2 | 20.62 | 11.45 | 19.42 | 18.06 | 18.06 | 18.06 |
| Announcement Date | 3/2/22 | 2/22/23 | 2/21/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 458.6 | 653.6 | 944.3 | 1,243 | 1,546 | 1,842 |
| EBITDA 1 | - | -10.52 | -13.63 | 44.45 | 89.27 | 162.9 | 252.3 |
| EBIT 1 | - | -39.72 | -121 | -114.2 | -80.98 | -8.948 | 109.3 |
| Operating Margin | - | -8.66% | -18.52% | -12.09% | -6.51% | -0.58% | 5.93% |
| Earnings before Tax (EBT) 1 | - | -37.71 | -113 | -111.9 | -71.32 | -9.492 | 140.4 |
| Net income 1 | -32.56 | -38.76 | -114 | -117.8 | -80.62 | -24.63 | 66.99 |
| Net margin | - | -8.45% | -17.45% | -12.48% | -6.48% | -1.59% | 3.64% |
| EPS 2 | -1.520 | -0.2360 | -0.6800 | -0.6500 | -0.4289 | -0.1316 | 0.3077 |
| Free Cash Flow 1 | - | -20.35 | -112.4 | -56.45 | 316 | 146 | 186 |
| FCF margin | - | -4.44% | -17.21% | -5.98% | 25.42% | 9.44% | 10.1% |
| FCF Conversion (EBITDA) | - | - | - | - | 353.99% | 89.61% | 73.71% |
| FCF Conversion (Net income) | - | - | - | - | - | - | 277.66% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 8/30/21 | 3/2/22 | 2/22/23 | 2/21/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 121.2 | 135.3 | 136 | 157.3 | 169.3 | 191 | 203.9 | 234 | 241.6 | 264.8 | 274.1 | 304.6 | 318.9 | 345.8 | 354.8 |
| EBITDA 1 | 0.325 | -7.122 | -12.06 | -5.326 | -3.722 | 7.478 | 5.362 | 20.42 | 10.5 | 8.178 | 13.19 | 21.78 | 24.18 | 27.99 | 32.03 |
| EBIT 1 | -12.67 | -16.54 | -23.17 | -39.38 | -35.62 | -22.87 | -28.07 | -18.22 | -36.9 | -31 | -26.33 | -19.82 | -18.91 | -15.9 | -17.33 |
| Operating Margin | -10.45% | -12.23% | -17.04% | -25.04% | -21.04% | -11.97% | -13.77% | -7.79% | -15.27% | -11.71% | -9.6% | -6.51% | -5.93% | -4.6% | -4.89% |
| Earnings before Tax (EBT) 1 | -12.7 | -16.62 | -22.78 | -37.58 | -32.78 | -19.83 | -27.94 | -18.99 | -35.4 | -29.6 | -22.85 | -19.68 | -18.26 | -17.04 | -10.17 |
| Net income 1 | -12.96 | -16.58 | -23.31 | -38.24 | -33.07 | -19.4 | -28.31 | -18.85 | -35.66 | -35.02 | -24.46 | -19.91 | -19.24 | -17.33 | -12.62 |
| Net margin | -10.69% | -12.26% | -17.14% | -24.32% | -19.54% | -10.15% | -13.89% | -8.05% | -14.76% | -13.23% | -8.92% | -6.54% | -6.03% | -5.01% | -3.56% |
| EPS 2 | -0.4100 | -0.1000 | -0.1400 | -0.2300 | -0.2000 | -0.1100 | -0.1600 | -0.1100 | -0.2000 | -0.1900 | -0.1471 | -0.1042 | -0.0984 | -0.0862 | -0.0675 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/10/21 | 3/2/22 | 5/5/22 | 8/3/22 | 11/2/22 | 2/22/23 | 5/3/23 | 8/2/23 | 11/1/23 | 2/21/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 403 | 291 | - | 250 | 402 | 628 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -20.3 | -112 | -56.4 | 316 | 146 | 186 |
| ROE (net income / shareholders' equity) | - | -28.8% | -4.58% | 5.22% | 12.3% | 20.9% | 20.9% |
| ROA (Net income/ Total Assets) | - | -7.84% | -3.33% | 3.04% | 6.76% | 13% | 12.9% |
| Assets 1 | - | 494.3 | 3,422 | -3,876 | -1,192 | -189.1 | 518.7 |
| Book Value Per Share 2 | - | 2.920 | 2.860 | - | 2.490 | 3.210 | 4.090 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 1.96 | 3.68 | 2.86 | 13 | 16 | 21 |
| Capex / Sales | - | 0.43% | 0.56% | 0.3% | 1.05% | 1.03% | 1.14% |
| Announcement Date | 8/30/21 | 3/2/22 | 2/22/23 | 2/21/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
11
Last Close Price
18.06
USD
Average target price
28.11
USD
Spread / Average Target
+55.65%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -7.00% | 3.4B | |
| +17.35% | 91.21B | |
| +7.41% | 69.43B | |
| -3.71% | 46.28B | |
| -1.91% | 31.78B | |
| +7.50% | 21.83B | |
| -16.97% | 11.95B | |
| -9.73% | 10.07B | |
| +11.32% | 9.07B | |
| -25.92% | 7.68B |
- Stock Market
- Equities
- RELY Stock
- Financials Remitly Global, Inc.
